Highlights

[SOLID] QoQ TTM Result on 2014-10-31 [#2]

Stock [SOLID]: SOLID AUTOMOTIVE BHD
Announcement Date 29-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2015
Quarter 31-Oct-2014  [#2]
Profit Trend QoQ -     19.96%    YoY -     294.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 130,124 133,282 130,487 127,552 122,460 118,080 89,818 28.12%
  QoQ % -2.37% 2.14% 2.30% 4.16% 3.71% 31.47% -
  Horiz. % 144.88% 148.39% 145.28% 142.01% 136.34% 131.47% 100.00%
PBT 12,317 13,292 13,562 13,873 12,122 10,924 7,737 36.46%
  QoQ % -7.34% -1.99% -2.24% 14.44% 10.97% 41.19% -
  Horiz. % 159.20% 171.80% 175.29% 179.31% 156.68% 141.19% 100.00%
Tax -3,583 -3,798 -3,710 -3,685 -3,652 -3,478 -2,517 26.63%
  QoQ % 5.66% -2.37% -0.68% -0.90% -5.00% -38.18% -
  Horiz. % 142.35% 150.89% 147.40% 146.40% 145.09% 138.18% 100.00%
NP 8,734 9,494 9,852 10,188 8,470 7,446 5,220 41.07%
  QoQ % -8.01% -3.63% -3.30% 20.28% 13.75% 42.64% -
  Horiz. % 167.32% 181.88% 188.74% 195.17% 162.26% 142.64% 100.00%
NP to SH 8,771 9,546 9,862 10,229 8,527 7,455 5,202 41.80%
  QoQ % -8.12% -3.20% -3.59% 19.96% 14.38% 43.31% -
  Horiz. % 168.61% 183.51% 189.58% 196.64% 163.92% 143.31% 100.00%
Tax Rate 29.09 % 28.57 % 27.36 % 26.56 % 30.13 % 31.84 % 32.53 % -7.20%
  QoQ % 1.82% 4.42% 3.01% -11.85% -5.37% -2.12% -
  Horiz. % 89.43% 87.83% 84.11% 81.65% 92.62% 97.88% 100.00%
Total Cost 121,390 123,788 120,635 117,364 113,990 110,634 84,598 27.30%
  QoQ % -1.94% 2.61% 2.79% 2.96% 3.03% 30.78% -
  Horiz. % 143.49% 146.32% 142.60% 138.73% 134.74% 130.78% 100.00%
Net Worth 112,596 97,704 95,786 95,846 92,958 90,080 88,601 17.38%
  QoQ % 15.24% 2.00% -0.06% 3.11% 3.20% 1.67% -
  Horiz. % 127.08% 110.27% 108.11% 108.18% 104.92% 101.67% 100.00%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div 45 45 14 0 0 0 0 -
  QoQ % 0.00% 200.87% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.87% 300.87% 100.00% - - - -
Div Payout % 0.51 % 0.47 % 0.15 % - % - % - % - % -
  QoQ % 8.51% 213.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 340.00% 313.33% 100.00% - - - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 112,596 97,704 95,786 95,846 92,958 90,080 88,601 17.38%
  QoQ % 15.24% 2.00% -0.06% 3.11% 3.20% 1.67% -
  Horiz. % 127.08% 110.27% 108.11% 108.18% 104.92% 101.67% 100.00%
NOSH 158,586 150,314 149,666 149,760 149,932 150,133 150,172 3.71%
  QoQ % 5.50% 0.43% -0.06% -0.11% -0.13% -0.03% -
  Horiz. % 105.60% 100.09% 99.66% 99.73% 99.84% 99.97% 100.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 6.71 % 7.12 % 7.55 % 7.99 % 6.92 % 6.31 % 5.81 % 10.11%
  QoQ % -5.76% -5.70% -5.51% 15.46% 9.67% 8.61% -
  Horiz. % 115.49% 122.55% 129.95% 137.52% 119.10% 108.61% 100.00%
ROE 7.79 % 9.77 % 10.30 % 10.67 % 9.17 % 8.28 % 5.87 % 20.83%
  QoQ % -20.27% -5.15% -3.47% 16.36% 10.75% 41.06% -
  Horiz. % 132.71% 166.44% 175.47% 181.77% 156.22% 141.06% 100.00%
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 82.05 88.67 87.19 85.17 81.68 78.65 59.81 23.53%
  QoQ % -7.47% 1.70% 2.37% 4.27% 3.85% 31.50% -
  Horiz. % 137.18% 148.25% 145.78% 142.40% 136.57% 131.50% 100.00%
EPS 5.53 6.35 6.59 6.83 5.69 4.97 3.46 36.82%
  QoQ % -12.91% -3.64% -3.51% 20.04% 14.49% 43.64% -
  Horiz. % 159.83% 183.53% 190.46% 197.40% 164.45% 143.64% 100.00%
DPS 0.03 0.03 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 200.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 300.00% 100.00% - - - -
NAPS 0.7100 0.6500 0.6400 0.6400 0.6200 0.6000 0.5900 13.18%
  QoQ % 9.23% 1.56% 0.00% 3.23% 3.33% 1.69% -
  Horiz. % 120.34% 110.17% 108.47% 108.47% 105.08% 101.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 393,271
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 33.09 33.89 33.18 32.43 31.14 30.03 22.84 28.12%
  QoQ % -2.36% 2.14% 2.31% 4.14% 3.70% 31.48% -
  Horiz. % 144.88% 148.38% 145.27% 141.99% 136.34% 131.48% 100.00%
EPS 2.23 2.43 2.51 2.60 2.17 1.90 1.32 41.98%
  QoQ % -8.23% -3.19% -3.46% 19.82% 14.21% 43.94% -
  Horiz. % 168.94% 184.09% 190.15% 196.97% 164.39% 143.94% 100.00%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.2863 0.2484 0.2436 0.2437 0.2364 0.2291 0.2253 17.37%
  QoQ % 15.26% 1.97% -0.04% 3.09% 3.19% 1.69% -
  Horiz. % 127.08% 110.25% 108.12% 108.17% 104.93% 101.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 1.6800 1.4900 1.6400 1.0700 0.8800 0.8500 0.6550 -
P/RPS 2.05 1.68 1.88 1.26 1.08 1.08 1.10 51.61%
  QoQ % 22.02% -10.64% 49.21% 16.67% 0.00% -1.82% -
  Horiz. % 186.36% 152.73% 170.91% 114.55% 98.18% 98.18% 100.00%
P/EPS 30.38 23.46 24.89 15.67 15.47 17.12 18.91 37.29%
  QoQ % 29.50% -5.75% 58.84% 1.29% -9.64% -9.47% -
  Horiz. % 160.66% 124.06% 131.62% 82.87% 81.81% 90.53% 100.00%
EY 3.29 4.26 4.02 6.38 6.46 5.84 5.29 -27.20%
  QoQ % -22.77% 5.97% -36.99% -1.24% 10.62% 10.40% -
  Horiz. % 62.19% 80.53% 75.99% 120.60% 122.12% 110.40% 100.00%
DY 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% - - - -
P/NAPS 2.37 2.29 2.56 1.67 1.42 1.42 1.11 66.04%
  QoQ % 3.49% -10.55% 53.29% 17.61% 0.00% 27.93% -
  Horiz. % 213.51% 206.31% 230.63% 150.45% 127.93% 127.93% 100.00%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 22/09/15 29/06/15 24/03/15 29/12/14 25/09/14 26/06/14 - -
Price 1.6500 1.6200 1.6100 1.5500 0.8850 0.8850 0.0000 -
P/RPS 2.01 1.83 1.85 1.82 1.08 1.13 0.00 -
  QoQ % 9.84% -1.08% 1.65% 68.52% -4.42% 0.00% -
  Horiz. % 177.88% 161.95% 163.72% 161.06% 95.58% 100.00% -
P/EPS 29.83 25.51 24.43 22.69 15.56 17.82 0.00 -
  QoQ % 16.93% 4.42% 7.67% 45.82% -12.68% 0.00% -
  Horiz. % 167.40% 143.15% 137.09% 127.33% 87.32% 100.00% -
EY 3.35 3.92 4.09 4.41 6.43 5.61 0.00 -
  QoQ % -14.54% -4.16% -7.26% -31.42% 14.62% 0.00% -
  Horiz. % 59.71% 69.88% 72.91% 78.61% 114.62% 100.00% -
DY 0.02 0.02 0.01 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 100.00% - - - -
P/NAPS 2.32 2.49 2.52 2.42 1.43 1.47 0.00 -
  QoQ % -6.83% -1.19% 4.13% 69.23% -2.72% 0.00% -
  Horiz. % 157.82% 169.39% 171.43% 164.63% 97.28% 100.00% -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers